Nagano Keiki Co Ltd
TSE:7715
Income Statement
Earnings Waterfall
Nagano Keiki Co Ltd
Revenue
|
66.5B
JPY
|
Cost of Revenue
|
-45.5B
JPY
|
Gross Profit
|
21B
JPY
|
Operating Expenses
|
-13.4B
JPY
|
Operating Income
|
7.5B
JPY
|
Other Expenses
|
-2.3B
JPY
|
Net Income
|
5.3B
JPY
|
Income Statement
Nagano Keiki Co Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
39 325
N/A
|
40 769
+4%
|
41 763
+2%
|
42 399
+2%
|
44 119
+4%
|
45 867
+4%
|
47 244
+3%
|
47 781
+1%
|
47 063
-2%
|
44 949
-4%
|
43 913
-2%
|
42 762
-3%
|
42 042
-2%
|
44 199
+5%
|
45 544
+3%
|
47 734
+5%
|
50 197
+5%
|
50 448
+1%
|
51 818
+3%
|
52 896
+2%
|
53 409
+1%
|
52 060
-3%
|
50 671
-3%
|
49 107
-3%
|
47 866
-3%
|
49 067
+3%
|
48 472
-1%
|
46 979
-3%
|
46 023
-2%
|
44 805
-3%
|
46 454
+4%
|
49 674
+7%
|
52 392
+5%
|
54 953
+5%
|
55 798
+2%
|
58 192
+4%
|
61 033
+5%
|
60 544
-1%
|
63 157
+4%
|
65 161
+3%
|
66 480
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(29 452)
|
(30 576)
|
(31 159)
|
(31 444)
|
(32 665)
|
(33 748)
|
(34 499)
|
(34 808)
|
(33 982)
|
(32 311)
|
(31 562)
|
(30 716)
|
(30 192)
|
(31 725)
|
(32 650)
|
(34 086)
|
(35 730)
|
(35 714)
|
(36 740)
|
(37 532)
|
(38 324)
|
(37 609)
|
(36 836)
|
(35 865)
|
(34 575)
|
(34 878)
|
(34 016)
|
(33 007)
|
(32 290)
|
(32 481)
|
(33 799)
|
(35 833)
|
(37 783)
|
(39 270)
|
(39 979)
|
(41 651)
|
(43 653)
|
(42 941)
|
(44 275)
|
(45 218)
|
(45 529)
|
|
Gross Profit |
9 873
N/A
|
10 193
+3%
|
10 604
+4%
|
10 954
+3%
|
11 453
+5%
|
12 119
+6%
|
12 744
+5%
|
12 973
+2%
|
13 081
+1%
|
12 638
-3%
|
12 350
-2%
|
12 045
-2%
|
11 849
-2%
|
12 475
+5%
|
12 894
+3%
|
13 648
+6%
|
14 467
+6%
|
14 735
+2%
|
15 077
+2%
|
15 363
+2%
|
15 085
-2%
|
14 451
-4%
|
13 835
-4%
|
13 241
-4%
|
13 291
+0%
|
14 189
+7%
|
14 456
+2%
|
13 972
-3%
|
13 733
-2%
|
12 325
-10%
|
12 655
+3%
|
13 840
+9%
|
14 609
+6%
|
15 683
+7%
|
15 818
+1%
|
16 541
+5%
|
17 380
+5%
|
17 603
+1%
|
18 882
+7%
|
19 943
+6%
|
20 951
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(8 783)
|
(9 082)
|
(9 265)
|
(9 444)
|
(9 832)
|
(10 357)
|
(10 756)
|
(10 990)
|
(11 014)
|
(10 705)
|
(10 554)
|
(10 361)
|
(10 095)
|
(10 624)
|
(10 809)
|
(11 051)
|
(11 603)
|
(11 334)
|
(11 372)
|
(11 585)
|
(11 663)
|
(11 519)
|
(11 581)
|
(11 582)
|
(11 566)
|
(11 883)
|
(11 958)
|
(11 770)
|
(11 513)
|
(10 882)
|
(10 764)
|
(11 007)
|
(11 345)
|
(12 131)
|
(12 460)
|
(13 028)
|
(13 644)
|
(12 877)
|
(13 034)
|
(13 237)
|
(13 405)
|
|
Selling, General & Administrative |
(8 784)
|
(7 910)
|
(9 267)
|
(9 446)
|
(9 833)
|
(9 161)
|
(10 755)
|
(10 988)
|
(11 012)
|
(8 988)
|
(10 552)
|
(10 360)
|
(10 094)
|
(8 829)
|
(10 809)
|
(11 051)
|
(11 603)
|
(9 569)
|
(11 372)
|
(11 585)
|
(11 663)
|
(9 744)
|
(11 581)
|
(11 582)
|
(11 566)
|
(10 131)
|
(11 958)
|
(11 770)
|
(11 513)
|
(9 264)
|
(10 764)
|
(11 007)
|
(11 345)
|
(10 378)
|
(12 460)
|
(13 028)
|
(13 644)
|
(11 096)
|
(13 034)
|
(13 237)
|
(13 405)
|
|
Research & Development |
0
|
(829)
|
0
|
0
|
0
|
(825)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 501)
|
0
|
0
|
0
|
(1 485)
|
0
|
0
|
0
|
(1 430)
|
0
|
0
|
0
|
(1 323)
|
0
|
0
|
0
|
(1 270)
|
0
|
0
|
0
|
(1 352)
|
0
|
0
|
0
|
(1 357)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(342)
|
0
|
0
|
0
|
(371)
|
0
|
0
|
0
|
(394)
|
0
|
0
|
0
|
(295)
|
0
|
0
|
0
|
(280)
|
0
|
0
|
0
|
(345)
|
0
|
0
|
0
|
(429)
|
0
|
0
|
0
|
(348)
|
0
|
0
|
0
|
(401)
|
0
|
0
|
0
|
(424)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1 323)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
Operating Income |
1 091
N/A
|
1 111
+2%
|
1 340
+21%
|
1 510
+13%
|
1 621
+7%
|
1 762
+9%
|
1 989
+13%
|
1 985
0%
|
2 069
+4%
|
1 933
-7%
|
1 798
-7%
|
1 685
-6%
|
1 755
+4%
|
1 851
+5%
|
2 085
+13%
|
2 597
+25%
|
2 864
+10%
|
3 401
+19%
|
3 706
+9%
|
3 780
+2%
|
3 424
-9%
|
2 932
-14%
|
2 255
-23%
|
1 659
-26%
|
1 725
+4%
|
2 306
+34%
|
2 499
+8%
|
2 202
-12%
|
2 220
+1%
|
1 442
-35%
|
1 890
+31%
|
2 833
+50%
|
3 264
+15%
|
3 552
+9%
|
3 359
-5%
|
3 513
+5%
|
3 736
+6%
|
4 726
+26%
|
5 848
+24%
|
6 706
+15%
|
7 546
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
599
|
512
|
64
|
169
|
144
|
(24)
|
100
|
(43)
|
(134)
|
(20)
|
(198)
|
(175)
|
(34)
|
349
|
183
|
209
|
107
|
232
|
94
|
83
|
0
|
(69)
|
(116)
|
(154)
|
(92)
|
(105)
|
(167)
|
(167)
|
(197)
|
162
|
296
|
339
|
396
|
141
|
268
|
325
|
287
|
225
|
266
|
175
|
80
|
|
Non-Reccuring Items |
(268)
|
(276)
|
(277)
|
(162)
|
(16)
|
(50)
|
(55)
|
(56)
|
(70)
|
(24)
|
(20)
|
(18)
|
(275)
|
(418)
|
(84)
|
(94)
|
130
|
(181)
|
(103)
|
(94)
|
(50)
|
(139)
|
(134)
|
(138)
|
(135)
|
(16)
|
(14)
|
(12)
|
(11)
|
(8)
|
(9)
|
(9)
|
(15)
|
(148)
|
(151)
|
(153)
|
(146)
|
(22)
|
(33)
|
(324)
|
(337)
|
|
Gain/Loss on Disposition of Assets |
4
|
(57)
|
2
|
1
|
2
|
(54)
|
22
|
23
|
22
|
0
|
0
|
4
|
7
|
(51)
|
(12)
|
34
|
31
|
(25)
|
83
|
36
|
36
|
(18)
|
2
|
1
|
2
|
(50)
|
4
|
3
|
0
|
(51)
|
(51)
|
(49)
|
(49)
|
(42)
|
(43)
|
(43)
|
(45)
|
(52)
|
(51)
|
(33)
|
24
|
|
Total Other Income |
77
|
109
|
25
|
(9)
|
9
|
130
|
154
|
155
|
130
|
176
|
101
|
158
|
155
|
108
|
17
|
(28)
|
14
|
107
|
72
|
32
|
12
|
53
|
1
|
34
|
36
|
110
|
77
|
138
|
137
|
167
|
161
|
151
|
157
|
665
|
699
|
648
|
728
|
56
|
26
|
100
|
(39)
|
|
Pre-Tax Income |
1 504
N/A
|
1 398
-7%
|
1 156
-17%
|
1 511
+31%
|
1 761
+17%
|
1 765
+0%
|
2 209
+25%
|
2 062
-7%
|
2 016
-2%
|
2 064
+2%
|
1 681
-19%
|
1 653
-2%
|
1 607
-3%
|
1 839
+14%
|
2 188
+19%
|
2 717
+24%
|
3 145
+16%
|
3 534
+12%
|
3 851
+9%
|
3 837
0%
|
3 422
-11%
|
2 760
-19%
|
2 008
-27%
|
1 403
-30%
|
1 535
+9%
|
2 246
+46%
|
2 398
+7%
|
2 165
-10%
|
2 149
-1%
|
1 713
-20%
|
2 288
+34%
|
3 266
+43%
|
3 754
+15%
|
4 168
+11%
|
4 131
-1%
|
4 290
+4%
|
4 560
+6%
|
4 933
+8%
|
6 057
+23%
|
6 623
+9%
|
7 274
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(443)
|
(159)
|
(132)
|
(212)
|
(280)
|
(535)
|
(605)
|
(573)
|
(656)
|
(731)
|
(680)
|
(675)
|
(608)
|
(364)
|
(545)
|
(652)
|
(706)
|
(504)
|
(417)
|
(403)
|
(369)
|
(784)
|
(663)
|
(536)
|
(593)
|
(612)
|
(731)
|
(737)
|
(657)
|
(840)
|
(971)
|
(1 260)
|
(1 614)
|
(1 616)
|
(1 616)
|
(1 672)
|
(1 649)
|
(1 490)
|
(1 793)
|
(1 770)
|
(1 938)
|
|
Income from Continuing Operations |
1 061
|
1 238
|
1 024
|
1 299
|
1 481
|
1 230
|
1 605
|
1 490
|
1 361
|
1 333
|
1 001
|
978
|
1 000
|
1 475
|
1 644
|
2 067
|
2 439
|
3 030
|
3 435
|
3 433
|
3 054
|
1 975
|
1 344
|
867
|
942
|
1 634
|
1 667
|
1 428
|
1 492
|
873
|
1 317
|
2 006
|
2 140
|
2 553
|
2 515
|
2 618
|
2 911
|
3 443
|
4 264
|
4 853
|
5 336
|
|
Income to Minority Interest |
(9)
|
(6)
|
9
|
10
|
1
|
(10)
|
(25)
|
(27)
|
(29)
|
(14)
|
(24)
|
(68)
|
(98)
|
(143)
|
(185)
|
(189)
|
(199)
|
(211)
|
(154)
|
(143)
|
(100)
|
(73)
|
(75)
|
(53)
|
(60)
|
(47)
|
(43)
|
(50)
|
(34)
|
(8)
|
(6)
|
23
|
(30)
|
(39)
|
(43)
|
(60)
|
(13)
|
(33)
|
(52)
|
(45)
|
(42)
|
|
Net Income (Common) |
1 050
N/A
|
1 232
+17%
|
1 032
-16%
|
1 308
+27%
|
1 481
+13%
|
1 220
-18%
|
1 579
+29%
|
1 462
-7%
|
1 332
-9%
|
1 319
-1%
|
977
-26%
|
910
-7%
|
902
-1%
|
1 332
+48%
|
1 459
+10%
|
1 878
+29%
|
2 240
+19%
|
2 819
+26%
|
3 281
+16%
|
3 290
+0%
|
2 954
-10%
|
1 902
-36%
|
1 269
-33%
|
813
-36%
|
883
+9%
|
1 587
+80%
|
1 625
+2%
|
1 378
-15%
|
1 458
+6%
|
865
-41%
|
1 311
+52%
|
2 029
+55%
|
2 110
+4%
|
2 514
+19%
|
2 471
-2%
|
2 558
+4%
|
2 899
+13%
|
3 411
+18%
|
4 212
+23%
|
4 807
+14%
|
5 293
+10%
|
|
EPS (Diluted) |
50
N/A
|
58.66
+17%
|
49.14
-16%
|
62.28
+27%
|
77.94
+25%
|
62.88
-19%
|
92.88
+48%
|
86
-7%
|
78.35
-9%
|
74.8
-5%
|
51.42
-31%
|
47.89
-7%
|
47.47
-1%
|
68.7
+45%
|
76.78
+12%
|
98.84
+29%
|
117.89
+19%
|
145.38
+23%
|
172.68
+19%
|
173.15
+0%
|
152.36
-12%
|
98.12
-36%
|
65.46
-33%
|
41.98
-36%
|
45.86
+9%
|
82.19
+79%
|
84.41
+3%
|
71.61
-15%
|
75.75
+6%
|
44.99
-41%
|
68.85
+53%
|
106.57
+55%
|
110.84
+4%
|
132.07
+19%
|
129.83
-2%
|
134.4
+4%
|
152.23
+13%
|
179.13
+18%
|
221.19
+23%
|
252.19
+14%
|
277.08
+10%
|